CashFlowRE
Sign in Sign up
1707 Medina Cir
C+ Composite 60.47
Why this score? — see what drove the C+ grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +18.0/30.0
  • ARV discount +14.7/15.0
  • Appreciation +7.0/10.0
  • DSCR +5.6/10.0
  • 1% rule +4.4/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.8/10.0

$191,000

1707 Medina Cir · San Antonio, TX 78264
4 bd · 2.0 ba · 1,768 sqft · Manufactured public records · 92 Days on market
Built 2014 1.00 ac lot $108/sqft · 16% below area Est $227k · 16% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to your dream retreat in San Antonio, TX! Nestled on a sprawling acre lot adorned with mature trees, this spacious 4-bedroom, 2-bathroom mobile home offers the perfect blend of tranquility and convenience. Located in a peaceful neighborhood just minutes from Highway 281, you can enjoy the best of country living while still being conveniently close to shopping, dining, and entertainment. Step inside this expansive residence where an open floor plan welcomes you with warmth and abundant natural light. The large kitchen is ideal for family gatherings or gourmet cooking adventures. Outside, savor the serene views of nature that surrounds the property - a haven for pets to roam freely or to build your private garden escape. Unwind under starlit skies or explore nearby parks and recreational areas that make this location truly special. With ample space both inside and out, this property invites you to create cherished memories in a setting designed for relaxation and joy. Don't miss the opportunity to make this house a home! Casita and Shed included!

Key facts

  • Open floor plan
  • Sprawling acre lot
  • Large kitchen

Tags

SPRAWLING ACRE LOTMATURE TREESOPEN FLOOR PLANLARGE KITCHENPRIVATE GARDEN ESCAPE

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 4-bed/2.0-bath manufactured listed at $191k.

Deal economics

  • At list price, monthly cash flow is $164 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $180k (5.8% below list).
  • Recommended offer: $174k (9.0% below list) — sets the bar for market timing.
  • Cap rate 7.3% vs local median 3.8% in San Antonio — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 80/100 on livability (#31 in TX, #1,616 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: schools C-, crime F.
  • Southside ISD (rural): math 16% / reading 25% proficiency, ranked #771 of 826 in TX (top 93%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 76% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 329 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 8,308 units permitted in Bexar County in 2024 (2,506 in 5+ unit buildings).

Forward outlook

  • In year one you build about $9k of equity ($1k loan paydown + $8k appreciation (3.9% local appreciation)).
  • Bexar County population projected at +50% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (3.9% appreciation + 3.0% rent growth), your $53k cash investment doubles in ~5 years — after that, you're playing with house money.
  • By year 5, paydown + projected appreciation supports a ~$38k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 92 days — a 9% lower offer ($174k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 2y ago; this cycle's ask has dropped $24k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $173,810 (9.0% below list)

Questions for the listing agent

  1. It's been on market 92 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  5. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  6. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  7. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.94%
Cap rate
7.32%
Cash-on-cash
3.67%
DSCR
1.16
GRM
8.8

CMA / ARV

ARV (median comp)
$227,286
List price
$191,000
Delta
-15.96%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1912 Hickory Way 0.69mi 3/2.0 (-1) 1,904 (+8%) 6mo $174,900 $92 45
1811 Hickory 0.72mi 4/3.0 1,920 (+9%) 7mo $265,000 $138 42

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

3.94% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
13.4%
Equity multiple
1.81×
Total profit
$43,152
Equity at exit
$96,227
10-year hold
IRR
14.7%
Equity multiple
3.38×
Total profit
$127,471
Equity at exit
$156,901

Cash invested: $53,480 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
87 Strongly Landlord-Friendly
State Texas
87 Strongly Landlord-Friendly · R+5
County
— inherits STATE
City
— inherits STATE
3-day notice; statewide preemption; one of the fastest eviction climates; Travis County (Austin) slightly slower.

ZIP-level market 78264

Home prices YoY
1.3%
Active inventory
329
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$1,800 medium interval (Pro) →
Mortgage (P&I)
$1,002
Tax from tax record
$177 /mo · $2,124/yr
Insurance
$80
HOA
$0
Vacancy / Maint / Mgmt
$378
Net cashflow
$164

Break-even live

Break-even rent $1,593
Max offer price $191,000
Occupancy floor 86%

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$47,750
Closing costs
$5,730
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
22785 Petwood Dr San Antonio, TX 3.0 1.0 1320 $1,800 $1.36 43d 1 1.47mi

Listing history 41 events

  1. 2026-06-18
    days on market $191,000 Active 92 DOM
  2. 2026-06-17
    days on market $191,000 Active 91 DOM
  3. 2026-06-16
    days on market $191,000 Active 90 DOM
  4. 2026-06-15
    days on market $191,000 Active 89 DOM
  5. 2026-06-13
    days on market $191,000 Active 87 DOM
  6. 2026-06-13
    days on market $191,000 Active 86 DOM
  7. 2026-06-09
    days on market $191,000 Active 83 DOM
  8. 2026-06-08
    days on market $191,000 Active 82 DOM
  9. 2026-06-07
    days on market $191,000 Active 81 DOM
  10. 2026-06-04
    days on market $191,000 Active 78 DOM
  11. 2026-06-03
    days on market $191,000 Active 77 DOM
  12. 2026-06-02
    statusdays on market $191,000 Active 76 DOM
  13. 2026-06-01
    days on market $191,000 Price Change 75 DOM
  14. 2026-05-31
    days on market $191,000 Price Change 74 DOM
  15. 2026-05-12
    price $192,000 1074-char remark
    Show marketing remark (1074 chars)

    Welcome to your dream retreat in San Antonio, TX! Nestled on a sprawling acre lot adorned with mature trees, this spacious 4-bedroom, 2-bathroom mobile home offers the perfect blend of tranquility and convenience. Located in a peaceful neighborhood just minutes from Highway 281, you can enjoy the best of country living while still being conveniently close to shopping, dining, and entertainment. Step inside this expansive residence where an open floor plan welcomes you with warmth and abundant natural light. The large kitchen is ideal for family gatherings or gourmet cooking adventures. Outside, savor the serene views of nature that surrounds the property - a haven for pets to roam freely or to build your private garden escape. Unwind under starlit skies or explore nearby parks and recreational areas that make this location truly special. With ample space both inside and out, this property invites you to create cherished memories in a setting designed for relaxation and joy. Don't miss the opportunity to make this house a home! Casita and Shed included!

  16. 2026-05-09
    price $192,500 1074-char remark
    Show marketing remark (1074 chars)

    Welcome to your dream retreat in San Antonio, TX! Nestled on a sprawling acre lot adorned with mature trees, this spacious 4-bedroom, 2-bathroom mobile home offers the perfect blend of tranquility and convenience. Located in a peaceful neighborhood just minutes from Highway 281, you can enjoy the best of country living while still being conveniently close to shopping, dining, and entertainment. Step inside this expansive residence where an open floor plan welcomes you with warmth and abundant natural light. The large kitchen is ideal for family gatherings or gourmet cooking adventures. Outside, savor the serene views of nature that surrounds the property - a haven for pets to roam freely or to build your private garden escape. Unwind under starlit skies or explore nearby parks and recreational areas that make this location truly special. With ample space both inside and out, this property invites you to create cherished memories in a setting designed for relaxation and joy. Don't miss the opportunity to make this house a home! Casita and Shed included!

  17. 2026-04-14
    price $195,000 1074-char remark
    Show marketing remark (1074 chars)

    Welcome to your dream retreat in San Antonio, TX! Nestled on a sprawling acre lot adorned with mature trees, this spacious 4-bedroom, 2-bathroom mobile home offers the perfect blend of tranquility and convenience. Located in a peaceful neighborhood just minutes from Highway 281, you can enjoy the best of country living while still being conveniently close to shopping, dining, and entertainment. Step inside this expansive residence where an open floor plan welcomes you with warmth and abundant natural light. The large kitchen is ideal for family gatherings or gourmet cooking adventures. Outside, savor the serene views of nature that surrounds the property - a haven for pets to roam freely or to build your private garden escape. Unwind under starlit skies or explore nearby parks and recreational areas that make this location truly special. With ample space both inside and out, this property invites you to create cherished memories in a setting designed for relaxation and joy. Don't miss the opportunity to make this house a home! Casita and Shed included!

  18. 2026-03-31
    price $199,900 1074-char remark
    Show marketing remark (1074 chars)

    Welcome to your dream retreat in San Antonio, TX! Nestled on a sprawling acre lot adorned with mature trees, this spacious 4-bedroom, 2-bathroom mobile home offers the perfect blend of tranquility and convenience. Located in a peaceful neighborhood just minutes from Highway 281, you can enjoy the best of country living while still being conveniently close to shopping, dining, and entertainment. Step inside this expansive residence where an open floor plan welcomes you with warmth and abundant natural light. The large kitchen is ideal for family gatherings or gourmet cooking adventures. Outside, savor the serene views of nature that surrounds the property - a haven for pets to roam freely or to build your private garden escape. Unwind under starlit skies or explore nearby parks and recreational areas that make this location truly special. With ample space both inside and out, this property invites you to create cherished memories in a setting designed for relaxation and joy. Don't miss the opportunity to make this house a home! Casita and Shed included!

  19. 2026-03-18
    listed $215,000 New 1074-char remark
    Show marketing remark (1074 chars)

    Welcome to your dream retreat in San Antonio, TX! Nestled on a sprawling acre lot adorned with mature trees, this spacious 4-bedroom, 2-bathroom mobile home offers the perfect blend of tranquility and convenience. Located in a peaceful neighborhood just minutes from Highway 281, you can enjoy the best of country living while still being conveniently close to shopping, dining, and entertainment. Step inside this expansive residence where an open floor plan welcomes you with warmth and abundant natural light. The large kitchen is ideal for family gatherings or gourmet cooking adventures. Outside, savor the serene views of nature that surrounds the property - a haven for pets to roam freely or to build your private garden escape. Unwind under starlit skies or explore nearby parks and recreational areas that make this location truly special. With ample space both inside and out, this property invites you to create cherished memories in a setting designed for relaxation and joy. Don't miss the opportunity to make this house a home! Casita and Shed included!

  20. 2025-09-16
    soldstatus Sold 489-char remark
    Show marketing remark (489 chars)

    This charming property features interior with brand-new kitchen cabinets, offering a modern and sleek feel. The entire home boasts brand-new flooring throughout, adding both style and durability to every room. You'll also enjoy peace of mind with a new HVAC system, ensuring year-round comfort. With spacious living areas and a welcoming atmosphere, this home is perfect for anyone looking to settle into a cozy, move-in-ready space. Don't miss the opportunity to make this house your home

  21. 2025-09-04
    status Pending 489-char remark
    Show marketing remark (489 chars)

    This charming property features interior with brand-new kitchen cabinets, offering a modern and sleek feel. The entire home boasts brand-new flooring throughout, adding both style and durability to every room. You'll also enjoy peace of mind with a new HVAC system, ensuring year-round comfort. With spacious living areas and a welcoming atmosphere, this home is perfect for anyone looking to settle into a cozy, move-in-ready space. Don't miss the opportunity to make this house your home

  22. 2025-06-12
    listed $169,999 New 489-char remark
    Show marketing remark (489 chars)

    This charming property features interior with brand-new kitchen cabinets, offering a modern and sleek feel. The entire home boasts brand-new flooring throughout, adding both style and durability to every room. You'll also enjoy peace of mind with a new HVAC system, ensuring year-round comfort. With spacious living areas and a welcoming atmosphere, this home is perfect for anyone looking to settle into a cozy, move-in-ready space. Don't miss the opportunity to make this house your home

  23. 2025-06-04
    historical
  24. 2025-05-29
    price $169,999
  25. 2025-05-27
    price $174,999
  26. 2025-03-04
    status Back on Market
  27. 2025-01-28
    status Pending
  28. 2024-12-24
    price $179,999
  29. 2024-12-18
    price $189,999
  30. 2024-12-12
    listed $199,999 New
  31. 2024-12-12
    historical
  32. 2024-12-04
    listed $199,999 New
  33. 2024-12-04
    historical
  34. 2024-11-06
    status Back on Market
  35. 2024-11-01
    status Pending
  36. 2024-10-30
    price $199,999
  37. 2024-10-30
    status Back on Market
  38. 2024-10-04
    status Pending
  39. 2024-09-18
    status Back on Market
  40. 2024-08-05
    status Pending
  41. 2024-06-19
    listed $185,999 New

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast TX · Resets to sale price

Current annual tax
$2,124 · $177/mo
Projected year-2 tax
$3,495 · $291/mo
Expected delta
+$1,371/yr (+$114/mo · 64.5%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥109°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$21,600
− Mortgage interest
−$10,699
− Property taxes
−$2,124
− Insurance
−$955
− Repairs & maintenance
−$1,728
− Management
−$1,728
− Depreciation
−$5,556
Taxable loss
−$1,191
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$286
After-tax cash flow
$2,251/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Southside ISD
NCES district ID
4840920
Math proficiency
16% ▼ -15.00%
Reading proficiency
25% ▼ -2.00%
Median HH income
$43,526
Composite
17.68/100
National rank
#9027
State rank
#771 of 826 in TX

Livability — San Antonio

Score
80/100
State rank
#31
US rank
#1616

Category grades

Amenities A+ Commute A+ Cost of living A+ Crime F Employment C Housing A+ Health & safety A+ User ratings D

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
1,806,925
Population (ZIP)
11,702

Population outlook (Bexar County) Hauer SSP2

Today (2025)
2,336,851 people
By 2030
2,560,728 · +9.6%
By 2040
3,020,569 · +29.3%
By 2050
3,493,522 · +49.5%
By 2075
4,668,459 · +99.8%
By 2100
5,533,242 · +136.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Hispanic (80%)
Race & ethnicity
Hispanic / Latino 80% Two or more races 35% White 17% Black 2% Native American 1%
Hispanic origin (detail)
Mexican 73%
Common ancestry
Lithuanian 1% Serbian 1% Greek 1%
Foreign-born
14% · Canada
Languages at home
48% English-only · Spanish 51% Tagalog/Filipino 0%

Political lean MEDSL · Bexar

2024 margin
Lean D (+9.8) · D 54.3% · R 44.6% · Other 1.1%
2008→2024 swing
+4.2pp toward D · 2008: 5.6pp · 2024: 9.8pp
All cycles
2024: D+9.8 2020: D+18.2 2016: D+13.5 2012: D+4.6 2008: D+5.6

Not yet ingested

Civics

Market trends

HPI YoY
▲ 3.94%
Current HPI
298.8446
Rent YoY
Metro
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

+3.2% since first listed
27 events — show timeline
  • 2026-05-12 Price Changed $192,000 LERA
  • 2026-05-09 Price Changed $192,500 LERA
  • 2026-04-14 Price Changed $195,000 LERA
  • 2026-03-31 Price Changed $199,900 LERA
  • 2026-03-18 Listed $215,000 LERA
  • 2025-09-16 Sold (MLS) LERA
  • 2025-09-04 Pending LERA
  • 2025-06-12 Listed $169,999 LERA
  • 2025-06-04 Listing Removed LERA
  • 2025-05-29 Price Changed $169,999 LERA
  • 2025-05-27 Price Changed $174,999 LERA
  • 2025-03-04 Relisted LERA
  • 2025-01-28 Pending LERA
  • 2024-12-24 Price Changed $179,999 LERA
  • 2024-12-18 Price Changed $189,999 LERA
  • 2024-12-12 Listing Removed LERA
  • 2024-12-12 Listed $199,999 LERA
  • 2024-12-04 Listing Removed LERA
  • 2024-12-04 Listed $199,999 LERA
  • 2024-11-06 Relisted LERA
  • 2024-11-01 Pending LERA
  • 2024-10-30 Price Changed $199,999 LERA
  • 2024-10-30 Relisted LERA
  • 2024-10-04 Pending LERA
  • 2024-09-18 Relisted LERA
  • 2024-08-05 Pending LERA
  • 2024-06-19 Listed $185,999 LERA

Property tax history

+6.0%/yr

Latest (2025): $2,124 · -4.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…